BANK OF HAWAII CORP
For the period ended Mar 31, 2025. Filed Apr 29, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed Apr 29, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
(Unaudited)
Note 1. Summary of Significant Accounting Policies
Basis of Presentation
Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawai‘i. Bank of Hawaii Corporation and its subsidiaries (collectively, the “Company”), provide a broad range of financial products and services to customers in Hawai‘i, Guam and other Pacific Islands. The majority of the Company’s operations consist of customary commercial and consumer banking services including, but not limited to, lending, leasing, deposit services, trust and investment activities, brokerage services, and trade financing. The accompanying Unaudited Consolidated Financial Statements include the accounts of the Parent and its subsidiaries. The Parent’s principal operating subsidiary is Bank of Hawai‘i (the “Bank”).
The Consolidated Financial Statements in this report have not been audited by an independent registered public accounting firm, but, in the opinion of management, reflect all adjustments necessary for a fair presentation of the results for the interim periods. All such adjustments are of a normal recurring nature. Intercompany accounts and transactions have been eliminated in consolidation. Certain prior period information has been reclassified to conform to the current period presentation. Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the full fiscal year or any future period.
The accompanying Unaudited Consolidated Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and accompanying notes required by GAAP for complete financial statements and should be read in conjunction with the audited Consolidated Financial Statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024. Significant changes to accounting policies from those disclosed in our audited Consolidated Financial Statements and related notes included in the Company’s Annual Report on Form 10-K are presented below.
Certain prior period information has been reclassified to conform to the current year presentation.
Accounting Standards Pending Adoption
In November 2024, the FASB issued ASU 2024-03, “Disaggregation of Income Statement Expenses (DISE).” ASU 2024-03 requires additional disclosure of the nature of expenses included in the income statement to be presented in a tabular format in the footnotes to the financial statements. ASU 2024-03 is effective for annual periods beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. The amendments in ASU 2024-03 should be applied on a prospective basis, although retrospective application is permitted. ASU 2024-03 is not expected to have a material impact on the Company’s financial statements.
Note 2. Investment Securities
The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of March 31, 2025 and December 31, 2024, were as follows:
| (dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value |
|---|---|---|---|---|
| Available-for-Sale: | ||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $233,515 | $149 | $(6,268) | $227,396 |
| Debt Securities Issued by States and Political Subdivisions | 72,968 | — | (7,972) | 64,996 |
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | 1,365 | — | (29) | 1,336 |
| Debt Securities Issued by Corporations | 728,334 | 667 | (28,529) | 700,472 |
| Collateralized Mortgage Obligations: | ||||
| Residential - Government Agencies or Sponsored Enterprises | 1,110,283 | 716 | (102,495) | 1,008,504 |
| Commercial - Government Agencies or Sponsored Enterprises | 330,746 | 265 | (21,961) | 309,050 |
| Total Collateralized Mortgage Obligations | 1,441,029 | 981 | (124,456) | 1,317,554 |
| Mortgage-Backed Securities: | ||||
| Residential - Government Agencies or Sponsored Enterprises | 634,028 | 506 | (59,269) | 575,265 |
| Total Mortgage-Backed Securities | 634,028 | 506 | (59,269) | 575,265 |
| Total | $3,111,239 | $2,303 | $(226,523) | $2,887,019 |
| Held-to-Maturity: | ||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $131,900 | $— | $(12,329) | $119,571 |
| Debt Securities Issued by Corporations | 10,422 | — | (1,905) | 8,517 |
| Collateralized Mortgage Obligations: | ||||
| Residential - Government Agencies or Sponsored Enterprises | 2,142,080 | 4 | (338,686) | 1,803,398 |
| Commercial - Government Agencies or Sponsored Enterprises | 414,089 | — | (84,927) | 329,162 |
| Total Collateralized Mortgage Obligations | 2,556,169 | 4 | (423,613) | 2,132,560 |
| Mortgage-Backed Securities: | ||||
| Residential - Government Agencies or Sponsored Enterprises | 1,826,625 | 48 | (271,727) | 1,554,946 |
| Commercial - Government Agencies or Sponsored Enterprises | 9,992 | — | (1,931) | 8,061 |
| Total Mortgage-Backed Securities | 1,836,617 | 48 | (273,658) | 1,563,007 |
| Total | $4,535,108 | $52 | $(711,505) | $3,823,655 |
| Available-for-Sale: | ||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $257,036 | $221 | $(8,185) | $249,072 |
| Debt Securities Issued by States and Political Subdivisions | 73,208 | — | (9,349) | 63,859 |
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | 1,505 | — | (41) | 1,464 |
| Debt Securities Issued by Corporations | 703,579 | 376 | (32,280) | 671,675 |
| Collateralized Mortgage Obligations: | ||||
| Residential - Government Agencies or Sponsored Enterprises | 1,050,299 | 322 | (115,401) | 935,220 |
| Commercial - Government Agencies or Sponsored Enterprises | 306,696 | 199 | (23,421) | 283,474 |
| Total Collateralized Mortgage Obligations | 1,356,995 | 521 | (138,822) | 1,218,694 |
| Mortgage-Backed Securities: | ||||
| Residential - Government Agencies or Sponsored Enterprises | 555,092 | 130 | (70,458) | 484,764 |
| Total Mortgage-Backed Securities | 555,092 | 130 | (70,458) | 484,764 |
| Total | $2,947,415 | $1,248 | $(259,135) | $2,689,528 |
| Held-to-Maturity: | ||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $131,868 | $— | $(14,927) | $116,941 |
| Debt Securities Issued by Corporations | 10,490 | — | (2,156) | 8,334 |
| Collateralized Mortgage Obligations: | ||||
| Residential - Government Agencies or Sponsored Enterprises | 2,185,210 | 3 | (377,149) | 1,808,064 |
| Commercial - Government Agencies or Sponsored Enterprises | 416,389 | — | (92,211) | 324,178 |
| Total Collateralized Mortgage Obligations | 2,601,599 | 3 | (469,360) | 2,132,242 |
| Mortgage-Backed Securities: | ||||
| Residential - Government Agencies or Sponsored Enterprises | 1,864,591 | 37 | (309,093) | 1,555,535 |
| Commercial - Government Agencies or Sponsored Enterprises | 9,995 | — | (2,165) | 7,830 |
| Total Mortgage-Backed Securities | 1,874,586 | 37 | (311,258) | 1,563,365 |
| Total | $4,618,543 | $40 | $(797,701) | $3,820,882 |
The Company elected to exclude accrued interest receivable (“AIR”) from the amortized cost basis of debt securities disclosed throughout this footnote. For available-for-sale (“AFS”) debt securities, AIR totaled$9.7 million and$9.0 million as of March 31, 2025 and December 31, 2024, respectively. For held-to-maturity (“HTM”) debt securities, AIR totaled$8.6 million as of both March 31, 2025 and December 31, 2024.
The table below presents an analysis of the contractual maturities of the Company’s investment securities as of March 31, 2025. Debt securities issued by government agencies (such as Small Business Administration securities), collateralized mortgage obligations, and mortgage-backed securities are disclosed separately, as these investment securities may prepay prior to their scheduled contractual maturity dates.
| (dollars in thousands) | Amortized Cost | Fair Value |
|---|---|---|
| Available-for-Sale: | ||
| Due in One Year or Less | $72,361 | $70,634 |
| Due After One Year Through Five Years | 659,774 | 642,114 |
| Due After Five Years Through Ten Years | 209,128 | 186,565 |
| 941,263 | 899,313 | |
| Debt Securities Issued by Government Agencies | 94,919 | 94,887 |
| Collateralized Mortgage Obligations: | ||
| Residential - Government Agencies or Sponsored Enterprises | 1,110,283 | 1,008,504 |
| Commercial - Government Agencies or Sponsored Enterprises | 330,746 | 309,050 |
| Total Collateralized Mortgage Obligations | 1,441,029 | 1,317,554 |
| Mortgage-Backed Securities: | ||
| Residential - Government Agencies or Sponsored Enterprises | 634,028 | 575,265 |
| Total Mortgage-Backed Securities | 634,028 | 575,265 |
| Total | $3,111,239 | $2,887,019 |
| Held-to-Maturity: | ||
| Due in One Year or Less | $7,500 | $7,343 |
| Due After One Year Through Five Years | 74,829 | 69,267 |
| Due After Five Year Through Ten Years | 59,993 | 51,478 |
| 142,322 | 128,088 | |
| Collateralized Mortgage Obligations: | ||
| Residential - Government Agencies or Sponsored Enterprises | 2,142,080 | 1,803,398 |
| Commercial - Government Agencies or Sponsored Enterprises | 414,089 | 329,162 |
| Total Collateralized Mortgage Obligations | 2,556,169 | 2,132,560 |
| Mortgage-Backed Securities: | ||
| Residential - Government Agencies or Sponsored Enterprises | 1,826,625 | 1,554,946 |
| Commercial - Government Agencies or Sponsored Agencies | 9,992 | 8,061 |
| Total Mortgage-Backed Securities | 1,836,617 | 1,563,007 |
| Total | $4,535,108 | $3,823,655 |
Investment securities with carrying values of$7.3 billion and$7.2 billion as of March 31, 2025 and December 31, 2024, respectively, were pledged to secure deposits of governmental entities, securities sold under agreements to repurchase, support the Company's borrowing capacity with the Federal Reserve Bank, and secure derivative transactions.
During the three months ended March 31, 2025 and 2024, the Company recognized net realized losses on sales of investments of $1.6 million and $1.5 million, respectively. The losses on sales of investment securities were due to fees paid to the counterparties of the Company’s prior Visa Class B share sale transactions, which are expensed as incurred.
The following table summarizes the Company’s AFS debt securities in an unrealized loss position for which an allowance for credit losses wasnot deemed necessary, aggregated by major security type and length of time in a continuous unrealized loss position:
| Less Than 12 Months | 12 Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses |
| Available-for-Sale: | ||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $34,196 | $(51) | $140,229 | $(6,217) | $174,425 | $(6,268) |
| Debt Securities Issued by States and Political Subdivisions | — | — | 64,996 | (7,972) | 64,996 | (7,972) |
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | — | — | 1,336 | (29) | 1,336 | (29) |
| Debt Securities Issued by Corporations | 74,877 | (123) | 549,445 | (28,406) | 624,322 | (28,529) |
| Collateralized Mortgage Obligations: | ||||||
| Residential - Government Agencies or Sponsored Enterprises | 180,884 | (276) | 655,542 | (102,219) | 836,426 | (102,495) |
| Commercial - Government Agencies or Sponsored Enterprises | 109,378 | (155) | 128,467 | (21,806) | 237,845 | (21,961) |
| Total Collateralized Mortgage Obligations | 290,262 | (431) | 784,009 | (124,025) | 1,074,271 | (124,456) |
| Mortgage-Backed Securities: | ||||||
| Residential - Government Agencies or Sponsored Enterprises | 53,435 | (111) | 472,385 | (59,158) | 525,820 | (59,269) |
| Total Mortgage-Backed Securities | 53,435 | (111) | 472,385 | (59,158) | 525,820 | (59,269) |
| Total | $452,770 | $(716) | $2,012,400 | $(225,807) | $2,465,170 | $(226,523) |
| Available-for-Sale: | ||||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $38,854 | $(288) | $157,456 | $(7,897) | $196,310 | $(8,185) |
| Debt Securities Issued by States and Political Subdivisions | — | — | 63,644 | (9,349) | 63,644 | (9,349) |
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | — | — | 1,464 | (41) | 1,464 | (41) |
| Debt Securities Issued by Corporations | 24,892 | (108) | 546,407 | (32,172) | 571,299 | (32,280) |
| Collateralized Mortgage Obligations: | ||||||
| Residential - Government Agencies or Sponsored Enterprises | 153,104 | (275) | 673,141 | (115,126) | 826,245 | (115,401) |
| Commercial - Government Agencies or Sponsored Enterprises | 92,485 | (5) | 128,430 | (23,416) | 220,915 | (23,421) |
| Total Collateralized Mortgage Obligations | 245,589 | (280) | 801,571 | (138,542) | 1,047,160 | (138,822) |
| Mortgage-Backed Securities: | ||||||
| Residential - Government Agencies or Sponsored Enterprises | 135 | — | 480,189 | (70,458) | 480,324 | (70,458) |
| Total Mortgage-Backed Securities | 135 | — | 480,189 | (70,458) | 480,324 | (70,458) |
| Total | $309,470 | $(676) | $2,050,731 | $(258,459) | $2,360,201 | $(259,135) |
The Company doesnot believe the AFS debt securities that were in an unrealized loss position represent a credit loss impairment. As of March 31, 2025 and December 31, 2024, the Company's unrealized losses from AFS debt securities were generated from 376 positions and 386 positions, respectively. As of March 31, 2025 and December 31, 2024, total gross unrealized losses were attributable to changes in interest rates, relative to when the investment securities were purchased, andnot due to the credit quality of the investment securities. Mortgage-backed securities issued by U.S. government agencies or U.S. government-sponsored enterprises carry the explicit and/or implicit guarantee of the U.S. government and have a long history ofzero credit loss. Debt securities issued by corporations are of high credit quality and the issuers continue to make timely principal and interest payments. The Company doesnot intend to sell the investment securities that were in an unrealized loss position and it is more likely than not that the Company will not be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.
Substantially all of the Company’s HTM debt securities are issued by U.S. government agencies or U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government and have a long history ofzero credit loss. Therefore, the Company didnot record an allowance for credit losses for these securities as of March 31, 2025 and December 31, 2024.
Interest income from taxable and non-taxable investment securities for thethree months ended March 31, 2025 and 2024 were as follows:
| Three Months Ended March 31, | ||
|---|---|---|
| (dollars in thousands) | 2025 | 2024 |
| Taxable | $44,279 | $43,887 |
| Non-Taxable | 380 | 6 |
| Total Interest Income from Investment Securities | $44,659 | $43,893 |
Note 3. Loans and Leases and the Allowance for Credit Losses
Loans and Leases
The Company’s loan and lease portfolio was comprised of the following as of March 31, 2025 and December 31, 2024:
| (dollars in thousands) | March 31, 2025 | December 31, 2024 |
|---|---|---|
| Commercial | ||
| Commercial Mortgage | $4,038,287 | $4,020,622 |
| Commercial and Industrial | 1,703,290 | 1,705,133 |
| Construction | 363,716 | 308,898 |
| Lease Financing | 92,456 | 90,756 |
| Total Commercial | 6,197,749 | 6,125,409 |
| Consumer | ||
| Residential Mortgage | 4,630,876 | 4,628,283 |
| Home Equity | 2,144,955 | 2,165,514 |
| Automobile | 740,390 | 764,146 |
| Other | 401,353 | 392,628 |
| Total Consumer | 7,917,574 | 7,950,571 |
| Total Loans and Leases | $14,115,323 | $14,075,980 |
The majority of the Company’s lending activity is with customers located within the State of Hawai‘i. A substantial portion of the Company’s real estate loans are secured by real estate located within the State of Hawai‘i.
The Company elected to exclude AIR from the amortized cost basis of loans and leases disclosed throughout this footnote. As of March 31, 2025 and December 31, 2024, AIR for loans totaled$48.6 million and $48.4 million, respectively.
Allowance for Credit Losses (the “Allowance”)
The following presents by portfolio segment, the activity in the Allowance for thethree months ended March 31, 2025 and 2024.
| (dollars in thousands) | Commercial | Consumer | Total |
|---|---|---|---|
| Allowance for Credit Losses: | |||
| Balance at Beginning of Period | $83,900 | $64,628 | $148,528 |
| Loans and Leases Charged-Off | (1,399) | (4,310) | (5,709) |
| Recoveries on Loans and Leases Previously Charged-Off | 77 | 1,229 | 1,306 |
| Net Loans and Leases Charged-Off | (1,322) | (3,081) | (4,403) |
| Provision for Credit Losses | (1,950) | 5,532 | 3,582 |
| Balance at End of Period | $80,628 | $67,079 | $147,707 |
| Allowance for Credit Losses: | |||
| Balance at Beginning of Period | $74,074 | $72,329 | $146,403 |
| Loans and Leases Charged-Off | (360) | (3,395) | (3,755) |
| Recoveries on Loans and Leases Previously Charged-Off | 116 | 1,358 | 1,474 |
| Net Loans and Leases Charged-Off | (244) | (2,037) | (2,281) |
| Provision for Credit Losses | 1,257 | 2,285 | 3,542 |
| Balance at End of Period | $75,087 | $72,577 | $147,664 |
Credit Quality Indicators
The Company uses several credit quality indicators to manage credit risk in an ongoing manner. The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories. Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation. These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment. Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics are typically monitored and risk-rated collectively. These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.
The following are the definitions of the Company’s credit quality indicators:
| Pass: | Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated, are generally contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan or lease agreement. Residential mortgage loans that are past due 90 days or more as to principal or interest may be considered Pass if the current loan-to-value ratio is 60% or less. Home equity loans that are past due 90 days or more as to principal or interest may be considered Pass if: a) the home equity loan is in first lien position and the current loan-to-value ratio is 60% or less; or b) the first mortgage is with the Company and the current combined loan-to-value ratio is 60% or less. |
|---|---|
| Special Mention: | Loans and leases in the classes within the commercial portfolio segment that have potential weaknesses that warrant management’s close attention. If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease. The Special Mention credit quality indicator is not used for the consumer portfolio segment. |
| Classified: | Loans and leases in the classes within the commercial portfolio segment that have a well-defined weakness or weaknesses and are inadequately protected by the sound worth and paying capacity of the borrower or applicable collateral, if any. Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest (excluding residential mortgage and home equity loans which meet the criteria for being considered Pass). |
For Pass rated credits in the commercial portfolio, most risk ratings are certified at a minimum annually. For Special Mention or Classified credits in the commercial portfolio, risk ratings are reviewed for appropriateness on an ongoing basis, monthly, or at a minimum, quarterly. The following presents by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of March 31, 2025.
| Term Loans by Origination Year | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2025 1 | 2024 | 2023 | 2022 | 2021 | Prior | Revolving Loans | Revolving Loans Converted to Term Loans | Total Loans and Leases | |||||||||||||
| Commercial | ||||||||||||||||||||||
| Commercial Mortgage | ||||||||||||||||||||||
| Pass | $192,763 | $343,134 | $684,534 | $1,026,804 | $584,182 | $971,403 | $46,674 | $ | - | $3,849,494 | ||||||||||||
| Special Mention | 7,702 | - | 43,540 | 1,904 | - | 13,111 | - | - | 66,257 | |||||||||||||
| Classified | 166 | 35,000 | 14,829 | 27,645 | 3,105 | 41,791 | - | - | 122,536 | |||||||||||||
| Total Commercial Mortgage | $200,631 | $378,134 | $742,903 | $1,056,353 | $587,287 | $1,026,305 | $46,674 | $ | - | $4,038,287 | ||||||||||||
| Gross Charge-Offs | - | - | - | - | - | - | - | - | - | |||||||||||||
| Commercial and Industrial | ||||||||||||||||||||||
| Pass | $68,485 | $348,700 | $273,782 | $219,931 | $142,372 | $207,935 | $348,894 | $248 | $1,610,347 | |||||||||||||
| Special Mention | - | 440 | - | - | - | 26 | 49,343 | - | 49,809 | |||||||||||||
| Classified | 5,444 | 9 | 14,846 | 2,357 | 3,728 | 5,492 | 11,254 | 4 | 43,134 | |||||||||||||
| Total Commercial and Industrial | $73,929 | $349,149 | $288,628 | $222,288 | $146,100 | $213,453 | $409,491 | $252 | $1,703,290 | |||||||||||||
| Gross Charge-Offs | - | 139 | - | - | - | 1,260 | - | - | 1,399 | |||||||||||||
| Construction | ||||||||||||||||||||||
| Pass | $9,039 | $101,995 | $131,833 | $96,283 | $1,875 | $ | - | $19,917 | $ | - | $360,942 | |||||||||||
| Classified | - | - | - | 2,774 | - | - | - | - | 2,774 | |||||||||||||
| Total Construction | $9,039 | $101,995 | $131,833 | $99,057 | $1,875 | $ | - | $19,917 | $ | - | $363,716 | |||||||||||
| Gross Charge-Offs | - | - | - | - | - | - | - | - | - | |||||||||||||
| Lease Financing | ||||||||||||||||||||||
| Pass | $7,296 | $48,290 | $7,597 | $8,251 | $8,521 | $11,517 | $ | - | $ | - | $91,472 | |||||||||||
| Classified | - | - | 462 | 33 | 73 | 416 | - | - | 984 | |||||||||||||
| Total Lease Financing | $7,296 | $48,290 | $8,059 | $8,284 | $8,594 | $11,933 | $ | - | $ | - | $92,456 | |||||||||||
| Gross Charge-Offs | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Commercial | $290,895 | $877,568 | $1,171,423 | $1,385,982 | $743,856 | $1,251,691 | $476,082 | $252 | $6,197,749 | |||||||||||||
| Total Commercial Gross Charge-Offs | - | 139 | - | - | - | 1,260 | - | - | 1,399 | |||||||||||||
| Consumer | ||||||||||||||||||||||
| Residential Mortgage | ||||||||||||||||||||||
| Pass | $88,518 | $260,317 | $268,763 | $739,219 | $1,166,253 | $2,104,068 | $ | - | $ | - | $4,627,138 | |||||||||||
| Classified | - | - | - | 859 | 576 | 2,303 | - | - | 3,738 | |||||||||||||
| Total Residential Mortgage | $88,518 | $260,317 | $268,763 | $740,078 | $1,166,829 | $2,106,371 | $ | - | $ | - | $4,630,876 | |||||||||||
| Gross Charge-Offs | - | - | - | - | - | - | - | - | - | |||||||||||||
| Home Equity | ||||||||||||||||||||||
| Pass | $ | - | $ | - | $ | - | $ | - | $ | - | $39 | $2,083,861 | $57,532 | $2,141,432 | ||||||||
| Classified | - | - | - | - | - | - | 2,992 | 531 | 3,523 | |||||||||||||
| Total Home Equity | $ | - | $ | - | $ | - | $ | - | $ | - | $39 | $2,086,853 | $58,063 | $2,144,955 | ||||||||
| Gross Charge-Offs | - | - | - | - | - | - | 75 | - | 75 | |||||||||||||
| Automobile | ||||||||||||||||||||||
| Pass | $48,950 | $200,325 | $170,879 | $189,019 | $82,178 | $48,553 | $ | - | $ | - | $739,904 | |||||||||||
| Classified | - | 172 | 87 | 127 | - | 100 | - | - | 486 | |||||||||||||
| Total Automobile | $48,950 | $200,497 | $170,966 | $189,146 | $82,178 | $48,653 | $ | - | $ | - | $740,390 | |||||||||||
| Gross Charge-Offs | - | 197 | 617 | 490 | 173 | 274 | - | - | 1,751 | |||||||||||||
| Other | ||||||||||||||||||||||
| Pass | $46,344 | $122,725 | $67,133 | $87,111 | $44,362 | $32,192 | $543 | $ | - | $400,410 | ||||||||||||
| Classified | - | 155 | 167 | 359 | 121 | 141 | - | - | 943 | |||||||||||||
| Total Other | $46,344 | $122,880 | $67,300 | $87,470 | $44,483 | $32,333 | $543 | $ | - | $401,353 | ||||||||||||
| Gross Charge-Offs | - | 622 | 638 | 655 | 365 | 204 | - | - | 2,484 | |||||||||||||
| Total Consumer | $183,812 | $583,694 | $507,029 | $1,016,694 | $1,293,490 | $2,187,396 | $2,087,396 | $58,063 | $7,917,574 | |||||||||||||
| Total Consumer Gross Charge-Offs | - | 819 | 1,255 | 1,145 | 538 | 478 | 75 | - | 4,310 | |||||||||||||
| Total Loans and Leases | $474,707 | $1,461,262 | $1,678,452 | $2,402,676 | $2,037,346 | $3,439,087 | $2,563,478 | $58,315 | $14,115,323 | |||||||||||||
| Total Gross Charge-Offs | - | 958 | 1,255 | 1,145 | 538 | 1,738 | 75 | - | 5,709 | |||||||||||||
Loans reported as Special Mention and Classified in the 2025 column represent renewal of loans that originated in an earlier period.
During the three months ended March 31, 2025,$2.3 million of revolving loans were converted to term loans.
The following presents by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of December 31, 2024.
| Term Loans by Origination Year | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 1 | 2023 | 2022 | 2021 | 2020 | Prior | Revolving Loans | Revolving Loans Converted to Term Loans | Total Loans and Leases | |||||||||||||
| Commercial | ||||||||||||||||||||||
| Commercial Mortgage | ||||||||||||||||||||||
| Pass | $401,415 | $687,580 | $1,091,627 | $596,386 | $405,244 | $600,386 | $48,655 | $ | - | $3,831,293 | ||||||||||||
| Special Mention | - | 47,773 | 1,918 | 3,348 | 2,911 | 15,148 | - | - | 71,098 | |||||||||||||
| Classified | 35,770 | 14,491 | 24,420 | 3,136 | 19,609 | 20,805 | - | - | 118,231 | |||||||||||||
| Total Commercial Mortgage | $437,185 | $749,844 | $1,117,965 | $602,870 | $427,764 | $636,339 | $48,655 | $ | - | $4,020,622 | ||||||||||||
| Gross Charge-Offs | - | - | - | - | - | - | - | - | - | |||||||||||||
| Commercial and Industrial | ||||||||||||||||||||||
| Pass | $356,831 | $281,168 | $236,802 | $146,458 | $135,158 | $79,258 | $375,135 | $276 | $1,611,086 | |||||||||||||
| Special Mention | 467 | - | - | - | - | - | 38,587 | - | 39,054 | |||||||||||||
| Classified | 325 | 15,614 | 3,483 | 4,831 | 6,590 | 6,427 | 17,716 | 7 | 54,993 | |||||||||||||
| Total Commercial and Industrial | $357,623 | $296,782 | $240,285 | $151,289 | $141,748 | $85,685 | $431,438 | $283 | $1,705,133 | |||||||||||||
| Gross Charge-Offs | 362 | 282 | - | 1,438 | 128 | 399 | - | - | 2,609 | |||||||||||||
| Construction | ||||||||||||||||||||||
| Pass | $89,334 | $110,153 | $87,006 | $1,689 | $1,279 | $ | - | $16,766 | $ | - | $306,227 | |||||||||||
| Classified | - | - | 2,671 | - | - | - | - | - | 2,671 | |||||||||||||
| Total Construction | $89,334 | $110,153 | $89,677 | $1,689 | $1,279 | $ | - | $16,766 | $ | - | $308,898 | |||||||||||
| Gross Charge-Offs | - | - | - | - | - | - | - | - | - | |||||||||||||
| Lease Financing | ||||||||||||||||||||||
| Pass | $49,360 | $8,174 | $9,568 | $9,751 | $5,244 | $7,602 | $ | - | $ | - | $89,699 | |||||||||||
| Classified | - | 491 | 37 | 81 | 62 | 386 | - | - | 1,057 | |||||||||||||
| Total Lease Financing | $49,360 | $8,665 | $9,605 | $9,832 | $5,306 | $7,988 | $ | - | $ | - | $90,756 | |||||||||||
| Gross Charge-Offs | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Commercial | $933,502 | $1,165,444 | $1,457,532 | $765,680 | $576,097 | $730,012 | $496,859 | $283 | $6,125,409 | |||||||||||||
| Total Commercial Gross Charge-Offs | 362 | 282 | - | 1,438 | 128 | 399 | - | - | 2,609 | |||||||||||||
| Consumer | ||||||||||||||||||||||
| Residential Mortgage | ||||||||||||||||||||||
| Pass | $268,330 | $271,985 | $751,920 | $1,180,191 | $919,280 | $1,232,582 | $ | - | $ | - | $4,624,288 | |||||||||||
| Classified | - | - | 858 | 474 | 735 | 1,928 | - | - | 3,995 | |||||||||||||
| Total Residential Mortgage | $268,330 | $271,985 | $752,778 | $1,180,665 | $920,015 | $1,234,510 | $ | - | $ | - | $4,628,283 | |||||||||||
| Gross Charge-Offs | - | - | - | 337 | - | 48 | - | - | 385 | |||||||||||||
| Home Equity | ||||||||||||||||||||||
| Pass | $ | - | $ | - | $ | - | $ | - | $ | - | $40 | $2,105,833 | $55,963 | $2,161,836 | ||||||||
| Classified | - | - | - | - | - | - | 3,092 | 586 | 3,678 | |||||||||||||
| Total Home Equity | $ | - | $ | - | $ | - | $ | - | $ | - | $40 | $2,108,925 | $56,549 | $2,165,514 | ||||||||
| Gross Charge-Offs | - | - | - | - | - | - | 429 | 272 | 701 | |||||||||||||
| Automobile | ||||||||||||||||||||||
| Pass | $210,145 | $187,136 | $210,207 | $94,492 | $34,614 | $26,777 | $ | - | $ | - | $763,371 | |||||||||||
| Classified | 90 | 191 | 224 | 154 | 57 | 59 | - | - | 775 | |||||||||||||
| Total Automobile | $210,235 | $187,327 | $210,431 | $94,646 | $34,671 | $26,836 | $ | - | $ | - | $764,146 | |||||||||||
| Gross Charge-Offs | 227 | 1,578 | 1,340 | 1,083 | 293 | 821 | - | - | 5,342 | |||||||||||||
| Other | ||||||||||||||||||||||
| Pass | $133,093 | $74,068 | $96,376 | $52,152 | $5,149 | $30,580 | $533 | $ | - | $391,951 | ||||||||||||
| Classified | 51 | 229 | 246 | 83 | - | 68 | - | - | 677 | |||||||||||||
| Total Other | $133,144 | $74,297 | $96,622 | $52,235 | $5,149 | $30,648 | $533 | $ | - | $392,628 | ||||||||||||
| Gross Charge-Offs | 1,431 | 2,151 | 2,901 | 1,869 | 326 | 1,421 | - | - | 10,099 | |||||||||||||
| Total Consumer | $611,709 | $533,609 | $1,059,831 | $1,327,546 | $959,835 | $1,292,034 | $2,109,458 | $56,549 | $7,950,571 | |||||||||||||
| Total Consumer Gross Charge-Offs | 1,658 | 3,729 | 4,241 | 3,289 | 619 | 2,290 | 429 | 272 | 16,527 | |||||||||||||
| Total Loans and Leases | $1,545,211 | $1,699,053 | $2,517,363 | $2,093,226 | $1,535,932 | $2,022,046 | $2,606,317 | $56,832 | $14,075,980 | |||||||||||||
| Total Gross Charge-Offs | 2,020 | 4,011 | 4,241 | 4,727 | 747 | 2,689 | 429 | 272 | 19,136 | |||||||||||||
Loans reported as Special Mention or Classified in the 2024 column represent renewal of loans that originated in an earlier period.
During the year ended December 31, 2024, $12.7 million of revolving loans were converted to term loans.
Aging Analysis
Loans and leases are considered to be past due once becoming 30 days delinquent. For the consumer portfolio, this generally represents two missed monthly payments. The following presents by class, an aging analysis of the Company’s loan and lease portfolio as of March 31, 2025 and December 31, 2024.
| (dollars in thousands) | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Past Due 90 Days or More | Non-Accrual | Total Past Due and Non-Accrual | Current | Total Loans and Leases | Non-Accrual Loans and Leases that are Current |
|---|---|---|---|---|---|---|---|---|
| Commercial | ||||||||
| Commercial Mortgage | $407 | $— | $— | $2,195 | $2,602 | $4,035,685 | $4,038,287 | $2,195 |
| Commercial and Industrial | 688 | 110 | — | 3,451 | 4,249 | 1,699,041 | 1,703,290 | 3 |
| Construction | — | — | — | — | — | 363,716 | 363,716 | — |
| Lease Financing | — | — | — | — | — | 92,456 | 92,456 | — |
| Total Commercial | 1,095 | 110 | — | 5,646 | 6,851 | 6,190,898 | 6,197,749 | 2,198 |
| Consumer | ||||||||
| Residential Mortgage | 6,039 | 4,015 | 3,895 | 4,686 | 18,635 | 4,612,241 | 4,630,876 | 1,576 |
| Home Equity | 2,814 | 2,623 | 2,228 | 5,759 | 13,424 | 2,131,531 | 2,144,955 | 1,021 |
| Automobile | 14,145 | 1,603 | 486 | — | 16,234 | 724,156 | 740,390 | — |
| Other | 2,199 | 816 | 943 | — | 3,958 | 397,395 | 401,353 | — |
| Total Consumer | 25,197 | 9,057 | 7,552 | 10,445 | 52,251 | 7,865,323 | 7,917,574 | 2,597 |
| Total | $26,292 | $9,167 | $7,552 | $16,091 | $59,102 | $14,056,221 | $14,115,323 | $4,795 |
| Commercial | ||||||||
| Commercial Mortgage | $— | $— | $— | $2,450 | $2,450 | $4,018,172 | $4,020,622 | $— |
| Commercial and Industrial | 90 | 117 | — | 4,627 | 4,834 | 1,700,299 | 1,705,133 | — |
| Construction | — | — | — | — | — | 308,898 | 308,898 | — |
| Lease Financing | — | — | — | — | — | 90,756 | 90,756 | — |
| Total Commercial | 90 | 117 | — | 7,077 | 7,284 | 6,118,125 | 6,125,409 | — |
| Consumer | ||||||||
| Residential Mortgage | 5,184 | 4,174 | 3,984 | 5,052 | 18,394 | 4,609,889 | 4,628,283 | 424 |
| Home Equity | 6,109 | 2,753 | 2,845 | 4,514 | 16,221 | 2,149,293 | 2,165,514 | 1,438 |
| Automobile | 16,443 | 1,661 | 776 | — | 18,880 | 745,266 | 764,146 | — |
| Other | 2,565 | 1,076 | 677 | — | 4,318 | 388,310 | 392,628 | — |
| Total Consumer | 30,301 | 9,664 | 8,282 | 9,566 | 57,813 | 7,892,758 | 7,950,571 | 1,862 |
| Total | $30,391 | $9,781 | $8,282 | $16,643 | $65,097 | $14,010,883 | $14,075,980 | $1,862 |
Non-Accrual Loans and Leases
The following presents the non-accrual loans and leases as of March 31, 2025 and December 31, 2024.
| March 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Non-Accrual Loans with a Related ACL | Non-Accrual Loans without a Related ACL | Total Non-Accrual Loans | Non-Accrual Loans with a Related ACL | Non-Accrual Loans without a Related ACL | Total Non-Accrual Loans |
| Commercial | ||||||
| Commercial Mortgage | $— | $2,195 | $2,195 | $— | $2,450 | $2,450 |
| Commercial and Industrial | 2,534 | 917 | 3,451 | 3,695 | 932 | 4,627 |
| Total Commercial | 2,534 | 3,112 | 5,646 | 3,695 | 3,382 | 7,077 |
| Consumer | ||||||
| Residential Mortgage | 4,686 | — | 4,686 | 5,052 | — | 5,052 |
| Home Equity | 5,759 | — | 5,759 | 4,514 | — | 4,514 |
| Total Consumer | 10,445 | - | 10,445 | 9,566 | — | 9,566 |
| Total | $12,979 | $3,112 | $16,091 | $13,261 | $3,382 | $16,643 |
Payments received while on non-accrual status are normally applied against the principal balance of the loan or lease. Payments may be recognized as income if the full collection of principal and interest is reasonably assured.
Loan Modifications to Borrowers Experiencing Financial Difficulty
Modifications to borrowers experiencing financial difficulty may include interest rate reductions, principal or interest forgiveness, forbearances, term extensions, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral. The following illustrates the most common loan modifications by loan classes offered by the Company:
| Loan Classes | Modification Types |
|---|---|
| Commercial: | Term extension, interest rate reductions, other-than-insignificant payment delay, or combination thereof. These modifications extend the term of the loan, lower the payment amount, or result in an other-than-insignificant payment delay during a defined period for the purpose of providing borrowers additional time to return to compliance with the original loan term. |
| Residential Mortgage/Home Equity: | Forbearance period greater than six months. These modifications require reduced or no payments during the forbearance period for the purpose of providing borrowers additional time to return to compliance with the original loan term. |
| Residential Mortgage/Home Equity: | Term extension and rate adjustment. These modifications extend the term of the loan and provide for an adjustment to the interest rate, which reduces the monthly payment requirement. |
| Automobile/Direct Installment: | Term extension greater than three months. These modifications extend the term of the loan, which reduces the monthly payment requirement. |
The following table presents the amortized cost basis of loan modifications made to borrowers experiencing financial difficulty during three months ended March 31, 2025 and 2024.
| (dollars in thousands) | Term Extension | Payment Delay and Term Extension1 | Term Extension and Interest Rate Reduction | Payment Delay | Total | % of Total Class of Loans and Leases |
|---|---|---|---|---|---|---|
| Commercial | ||||||
| Commercial Mortgage | $— | $— | $2,195 | $— | $2,195 | 0.05% |
| Total Commercial | — | — | 2,195 | — | 2,195 | 0.04% |
| Consumer | ||||||
| Residential Mortgage | — | — | 72 | — | 72 | 0.00% |
| Home Equity | — | — | 232 | — | 232 | 0.01% |
| Automobile | 3,686 | — | — | — | 3,686 | 0.50% |
| Other | 642 | — | — | — | 642 | 0.16% |
| Total Consumer | 4,328 | — | 304 | — | 4,632 | 0.06% |
| Total Loans and Leases | $4,328 | $— | $2,499 | $— | $6,827 | 0.05% |
| Commercial | ||||||
| Commercial and Industrial | $25 | $4,841 | $— | $— | $4,866 | 0.29% |
| Total Commercial | 25 | 4,841 | — | — | 4,866 | 0.08% |
| Consumer | ||||||
| Residential Mortgage | — | — | — | 15,261 | 15,261 | 0.33% |
| Home Equity | — | — | — | 610 | 610 | 0.03% |
| Automobile | 4,314 | 875 | — | — | 5,189 | 0.63% |
| Other | 455 | 116 | — | — | 571 | 0.14% |
| Total Consumer | 4,769 | 991 | — | 15,871 | 21,631 | 0.27% |
| Total Loans and Leases | $4,794 | $5,832 | $— | $15,871 | $26,497 | 0.19% |
The following table presents the financial effect of loan modifications made to borrowers experiencing financial difficulty during the three months ended March 31, 2025 and 2024.
| (dollars in thousands) · Weighted-Average Months of Term Extension · Weighted-Average Payment Deferral1 · Weighted-Average Interest Rate Reduction | ||||
|---|---|---|---|---|
| Commercial | ||||
| Commercial Mortgage | 24 | $140 | 1.88 | % |
| Consumer | ||||
| Residential Mortgage | 120 | — | 0.37 | |
| Home Equity | 24 | — | 0.88 | |
| Automobile | 22 | — | — | |
| Other | 22 | — | — | |
| Commercial | ||||
| Commercial and Industrial | 12 | $593 | — | % |
| Consumer | ||||
| Residential Mortgage | — | 17 | — | |
| Home Equity | — | 3 | — | |
| Automobile | 22 | 2 | — | |
| Other | 18 | 1 | — | |
The following table presents the loan modifications made to borrowers experiencing financial difficulty that defaulted during thethree months ended March 31, 2025 and 2024.
| (dollars in thousands) | Term Extension | Payment Delay and Term Extension1 | Total |
|---|---|---|---|
| Consumer | |||
| Automobile | $717 | $27 | $744 |
| Other | 200 | — | 200 |
| Total Consumer | 917 | 27 | 944 |
| Total Loans and Leases | $917 | $27 | $944 |
| Consumer | |||
| Automobile | $514 | $— | $514 |
| Other | 253 | — | 253 |
| Total Consumer | 767 | — | 767 |
| Total Loans and Leases | $767 | $— | $767 |
The following table presents the aging analysis of loans that have been modified in the last 12 months made to borrowers experiencing financial difficulty as of March 31, 2025 and 2024.
| (dollars in thousands) | Current | 30 - 59 Days Past Due | 60 - 89 Days Past Due | Past Due 90 Days or More | Non- Accrual | Total |
|---|---|---|---|---|---|---|
| Commercial | ||||||
| Commercial Mortgage | $— | $— | $— | $— | $2,195 | $2,195 |
| Commercial and Industrial | 61 | 10 | — | — | — | 71 |
| Total Commercial | 61 | 10 | — | — | 2,195 | 2,266 |
| Consumer | ||||||
| Residential Mortgage | — | 72 | — | — | — | 72 |
| Home Equity | 1,139 | 99 | — | — | — | 1,238 |
| Automobile | 11,943 | 1,708 | 438 | 81 | — | 14,170 |
| Other | 1,771 | 58 | 76 | 112 | — | 2,017 |
| Total Consumer | 14,853 | 1,937 | 514 | 193 | — | 17,497 |
| Total Loans and Leases | $14,914 | $1,947 | $514 | $193 | $2,195 | $19,763 |
| Commercial | ||||||
| Commercial Mortgage | $4,908 | $— | $— | $— | $— | $4,908 |
| Commercial and Industrial | 6,459 | 61 | — | — | — | 6,520 |
| Total Commercial | 11,367 | 61 | — | — | — | 11,428 |
| Consumer | ||||||
| Residential Mortgage | 15,261 | — | — | — | 603 | 15,864 |
| Home Equity | 610 | — | — | — | — | 610 |
| Automobile | 12,381 | 1,265 | 252 | 127 | — | 14,025 |
| Other | 1,252 | 122 | 162 | 89 | — | 1,625 |
| Total Consumer | 29,504 | 1,387 | 414 | 216 | 603 | 32,124 |
| Total Loans and Leases | $40,871 | $1,448 | $414 | $216 | $603 | $43,552 |
Foreclosure Proceedings
Consumer mortgage loans collateralized by residential real estate property (residential mortgage and home equity) that are in the process of foreclosure totaled$8.6 million and $9.6 million as of March 31, 2025 and December 31, 2024, respectively.
Note 4. Mortgage Servicing Rights
The Company’s portfolio of residential mortgage loans serviced for third parties was$2.4 billion as of March 31, 2025 and $2.5 billion as of December 31, 2024. Substantially all of these loans were originated by the Company and sold to third parties on a non-recourse basis with servicing rights retained. These retained servicing rights are recorded as a servicing asset and are initially recorded at fair value (see Note 12 Fair Value of Assets and Liabilities for more information). Changes to the balance of mortgage servicing rights are recorded in noninterest income under Mortgage Banking in the Company’s unaudited consolidated statements of income.
The Company’s mortgage servicing activities include collecting principal, interest, and escrow payments from borrowers; making tax and insurance payments on behalf of borrowers; monitoring delinquencies and executing foreclosure proceedings; and accounting for and remitting principal and interest payments to investors. Servicing income, including late and ancillary fees, was $1.3 million and $1.4 million for the three months ended March 31, 2025 and 2024, respectively. Servicing income is recorded in noninterest income under Mortgage Banking in the Company’s unaudited consolidated statements of income. The Company’s residential mortgage investor loan servicing portfolio is primarily comprised of fixed rate loans concentrated in Hawai‘i.
For thethree months ended March 31, 2025 and 2024, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:
| Three Months Ended March 31, | ||
|---|---|---|
| (dollars in thousands) | 2025 | 2024 |
| Balance at Beginning of Period | $647 | $678 |
| Change in Fair Value Due to Payoffs | (19) | (4) |
| Balance at End of Period | $628 | $674 |
For thethree months ended March 31, 2025 and 2024, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method was as follows:
| Three Months Ended March 31, | ||
|---|---|---|
| (dollars in thousands) | 2025 | 2024 |
| Balance at Beginning of Period | $18,552 | $20,201 |
| Servicing Rights that Resulted From Asset Transfers | 86 | 96 |
| Amortization | (497) | (549) |
| Balance at End of Period | $18,141 | $19,748 |
| Fair Value of Mortgage Servicing Rights Accounted for Under the Amortization Method | ||
| Beginning of Period | $24,989 | $26,173 |
| End of Period | $24,569 | $25,649 |
The key data and assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of March 31, 2025 and December 31, 2024, were as follows:
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Weighted-Average Constant Prepayment Rate 1 | 4.12% | 4.00% |
| Weighted-Average Life (in years) | 9.14 | 9.28 |
| Weighted-Average Note Rate | 3.75% | 3.74% |
| Weighted-Average Discount Rate 2 | 9.64% | 9.92% |
Represents annualized loan prepayment rate assumption.
Derived from multiple interest rate scenarios that incorporate a spread to a market yield curve and market volatilities.
A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of March 31, 2025 and December 31, 2024, is presented in the following table.
| (dollars in thousands) | March 31, 2025 | December 31, 2024 |
|---|---|---|
| Constant Prepayment Rate | ||
| Decrease in fair value from 25 basis points (“bps”) adverse change | $(302) | $(306) |
| Decrease in fair value from 50 bps adverse change | (598) | (606) |
| Discount Rate | ||
| Decrease in fair value from 25 bps adverse change | (278) | (282) |
| Decrease in fair value from 50 bps adverse change | (551) | (558) |
This analysis generally cannot be extrapolated because the relationship of a change in one key assumption to the change in the fair value of the Company’s mortgage servicing rights usually is not linear. Also, the effect of changing one key assumption without changing other assumptions is not realistic.
Note 5. Affordable Housing Projects Tax Credit Partnerships
The Company makes equity investments in various limited partnerships or limited liability companies that sponsor affordable housing projects utilizing the Low-Income Housing Tax Credit (“LIHTC”) pursuant to Section 42 of the Internal Revenue Code. The purpose of these investments is to achieve a satisfactory return on capital, to facilitate the sale of affordable housing product offerings, and to assist in achieving goals associated with the Community Reinvestment Act. The primary activities of these entities include the identification, development, and operation of multi-family housing that is leased to qualifying residential tenants. Generally, these types of investments are funded through a combination of debt and equity.
The Company is a limited partner or non-managing member in each LIHTC limited partnership or limited liability company, respectively. Each of these entities is managed by an unrelated third-party general partner or managing member who exercises significant control over the affairs of the entity. The general partner or managing member has all the rights, powers and authority granted or permitted to be granted to a general partner of a limited partnership or managing member of a limited liability company. Duties entrusted to the general partner or managing member include, but are not limited to: investment in operating companies, company expenditures, investment of excess funds, borrowing funds, employment of agents, disposition of fund property, prepayment and refinancing of liabilities, votes and consents, contract authority, disbursement of funds, accounting methods, tax elections, bank accounts, insurance, litigation, cash reserve, and use of working capital reserve funds. Except for limited rights granted to the limited partner(s) or non-managing member(s) relating to the approval of certain transactions, the limited partner(s) and non-managing member(s) may not participate in the operation, management, or control of the entity’s business, transact any business in the entity’s name or have any power to sign documents for or otherwise bind the entity. In addition, the general partner or managing member may only be removed by the limited partner(s) or managing member(s) in the event of a failure to comply with the terms of the agreement or negligence in performing its duties.
The general partner or managing member of each entity has both the power to direct the activities which most significantly affect the performance of each entity and the obligation to absorb losses or the right to receive benefits that could be significant to the entities. Therefore, the Company has determined that it is not the primary beneficiary of any LIHTC entity. The Company uses the effective yield method to account for its pre-2015 investments in these entities. Beginning January 1, 2015, any new investments that meet the requirements of the proportional amortization method are recognized using the proportional amortization method. The Company’s net affordable housing tax credit investments including the related unfunded commitments were$232.4 million and$233.2 million as of March 31, 2025 and December 31, 2024, respectively, and are included in Other Assets in the unaudited consolidated statements of condition.
Unfunded Commitments
As of March 31, 2025, the expected payments for unfunded affordable housing commitments were as follows:
| (dollars in thousands) | Amount |
|---|---|
| 2025 | $47,380 |
| 2026 | 61,293 |
| 2027 | 1,871 |
| 2028 | 269 |
| 2029 | 235 |
| Thereafter | 13,746 |
| Total Unfunded Commitments | $124,794 |
The following table presents tax credits and other tax benefits recognized and amortization expense related to affordable housing for thethree months ended March 31, 2025 and 2024.
| Three Months Ended March 31, | ||
|---|---|---|
| (dollars in thousands) | 2025 | 2024 |
| Effective Yield Method | ||
| Tax Credits and Other Tax Benefits Recognized | $533 | $1,137 |
| Amortization Expense in Provision for Income Taxes | 557 | 1,119 |
| Proportional Amortization Method | ||
| Tax Credits and Other Tax Benefits Recognized | $8,844 | $6,210 |
| Amortization Expense in Provision for Income Taxes | 7,491 | 5,348 |
There were no impairment losses related to LIHTC investments during the three months ended March 31, 2025 and 2024.
Note 6. Securities Sold Under Agreements to Repurchase
The following table presents the remaining contractual maturities of the Company’s repurchase agreements as of March 31, 2025 and December 31, 2024.
| Remaining Contractual Maturity of Repurchase Agreements | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Up to 90 days | 91-365 days | 1-3 Years | After 3 Years | Total |
| Mortgage-Backed Securities: | |||||
| Residential - U.S. Government-Sponsored Enterprises | $— | $— | $— | $50,000 | $50,000 |
| Mortgage-Backed Securities: | |||||
| Residential - U.S. Government-Sponsored Enterprises | $— | $— | $50,064 | $49,936 | $100,000 |
The following table presents the assets and liabilities subject to an enforceable master netting arrangement, or repurchase agreements as of March 31, 2025 and December 31, 2024. The Company has swap agreements with commercial banking customers that are not subject to an enforceable master netting arrangement, and therefore, are excluded from this table. Interest rate swaps that are designated as fair value hedges between the Company and institutional counterparties are also excluded from this table. See Note 10 Derivative Financial Instrumentsfor more information on swap agreements.
| (i) · (ii) · (iii) = (i)-(ii) · (iv) · (v) = (iii)-(iv) | ||||||
|---|---|---|---|---|---|---|
| Gross Amounts Not Offset in the Statements of Condition | ||||||
| (dollars in thousands) | Gross Amounts Recognized in the Statements of Condition | Gross Amounts Offset in the Statements of Condition | Net Amounts Presented in the Statements of Condition | Netting Adjustments per Master Netting Arrangements | Fair Value of Collateral Pledged/ Received 1 | Net Amount |
| Assets: | ||||||
| Interest Rate Swap Agreements: | ||||||
| Institutional Counterparties | $110,323 | $— | $110,323 | $9,810 | $100,513 | $— |
| Liabilities: | ||||||
| Interest Rate Swap Agreements: | ||||||
| Institutional Counterparties | 9,810 | — | 9,810 | 9,810 | — | — |
| Repurchase Agreements: | ||||||
| Private Institutions | 50,000 | — | 50,000 | — | 50,000 | — |
| Total Repurchase Agreements | $50,000 | $— | $50,000 | $— | $50,000 | $— |
| Assets: | ||||||
| Interest Rate Swap Agreements: | ||||||
| Institutional Counterparties | $141,571 | $— | $141,571 | $5,446 | $136,125 | $— |
| Liabilities: | ||||||
| Interest Rate Swap Agreements: | ||||||
| Institutional Counterparties | 5,446 | — | 5,446 | 5,446 | — | — |
| Repurchase Agreements: | ||||||
| Private Institutions | 100,000 | — | 100,000 | — | 100,000 | — |
| Total Repurchase Agreements | $100,000 | $— | $100,000 | $— | $100,000 | $— |
The application of collateral cannot reduce the net amount below zero. Therefore, excess collateral is not reflected in this table. For repurchase agreements with private institutions, the fair value of investment securities pledged was$57.4 million and $109.5 million as of March 31, 2025 and December 31, 2024, respectively.
Note 7. Accumulated Other Comprehensive Income
The following table presents the components of other comprehensive income for thethree months ended March 31, 2025 and 2024:
| (dollars in thousands) | Before Tax | Tax Effect | Net of Tax |
|---|---|---|---|
| Net Unrealized Gains on Investment Securities: | |||
| Net Unrealized Gains Arising During the Period | $27,992 | $7,417 | $20,575 |
| Amounts Reclassified from Accumulated Other Comprehensive Income that Decrease Net Income: | |||
| Amortization of Unrealized Holding Losses on Held-to-Maturity Securities | 5,694 | 1,509 | 4,185 |
| Net Unrealized Gains on Investment Securities | 33,686 | 8,926 | 24,760 |
| Defined Benefit Plans: | |||
| Amortization of Net Actuarial Losses | 378 | 100 | 278 |
| Amortization of Prior Service Credit | (61) | (15) | (46) |
| Defined Benefit Plans, Net | 317 | 85 | 232 |
| Other Comprehensive Income | $34,003 | $9,011 | $24,992 |
| Net Unrealized Gains on Investment Securities: | |||
| Net Unrealized Gains Arising During the Period | $11,404 | $3,024 | $8,380 |
| Amounts Reclassified from Accumulated Other Comprehensive Income that Decrease Net Income: | |||
| Amortization of Unrealized Holding Losses on Held-to-Maturity Securities | 6,202 | 1,644 | 4,558 |
| Net Unrealized Gains on Investment Securities | 17,606 | 4,668 | 12,938 |
| Defined Benefit Plans: | |||
| Amortization of Net Actuarial Losses | 291 | 77 | 214 |
| Amortization of Prior Service Credit | (61) | (16) | (45) |
| Defined Benefit Plans, Net | 230 | 61 | 169 |
| Other Comprehensive Income | $17,836 | $4,729 | $13,107 |
The amortization of unrealized holding losses on HTM securities relate to the Company’s reclassification of AFS investment securities to the HTM category and will be amortized over the remaining life of the investment securities as an adjustment of yield.
The following table presents the changes in each component of accumulated other comprehensive income (loss), net of tax, for thethree months ended March 31, 2025 and 2024:
| (dollars in thousands) | Investment Securities- Available-for-Sale | Investment Securities- Held-to-Maturity | Defined Benefit Plans | Accumulated Other Comprehensive Income (Loss) |
|---|---|---|---|---|
| Balance at Beginning of Period | $(189,230) | $(130,763) | $(23,396) | $(343,389) |
| Other Comprehensive Income Before Reclassifications | 20,575 | — | — | 20,575 |
| Amounts Reclassified from Accumulated Other Comprehensive Income | — | 4,185 | 232 | 4,417 |
| Total Other Comprehensive Income | 20,575 | 4,185 | 232 | 24,992 |
| Balance at End of Period | $(168,655) | $(126,578) | $(23,164) | $(318,397) |
| Balance at Beginning of Period | $(224,407) | $(149,021) | $(23,260) | $(396,688) |
| Other Comprehensive Income Before Reclassifications | 8,380 | — | — | 8,380 |
| Amounts Reclassified from Accumulated Other Comprehensive Income | — | 4,558 | 169 | 4,727 |
| Total Other Comprehensive Income | 8,380 | 4,558 | 169 | 13,107 |
| Balance at End of Period | $(216,027) | $(144,463) | $(23,091) | $(383,581) |
The following table presents the amounts reclassified out of each component of accumulated other comprehensive income (loss) for thethree months ended March 31, 2025 and 2024:
| Details about Accumulated Other Comprehensive Income (Loss) Components · Amount Reclassified from Accumulated Other Comprehensive Income (Loss)1 · Affected Line Item in the Statement Where Net Income Is Presented | |||
|---|---|---|---|
| Three Months Ended March 31, | |||
| (dollars in thousands) · 2025 · 2024 | |||
| Amortization of Unrealized Holding Losses on Investment Securities Held-to-Maturity | $(5,694) | $(6,202) | Interest Income |
| 1,509 | 1,644 | Provision for Income Tax | |
| (4,185) | (4,558) | Net of Tax | |
| Amortization of Defined Benefit Plan Items | |||
| Prior Service Credit 2 | 61 | 61 | |
| Net Actuarial Losses 2 | (378) | (291) | |
| (317) | (230) | Total Before Tax | |
| 85 | 61 | Provision for Income Tax | |
| (232) | (169) | Net of Tax | |
| Total Reclassifications for the Period | $(4,417) | $(4,727) | Net of Tax |
Amounts in parentheses indicate reductions to net income.
These accumulated other comprehensive income (loss) components are included in the computation of net periodic benefit cost and are included in other noninterest expense in the unaudited consolidated statements of income.
Note 8. Earnings Per Common Share
Earnings per common share is computed using the two-class method. The following is a reconciliation of the weighted average number of common shares used in the calculation of basic and diluted earnings per common share and antidilutive restricted stock outstanding for thethree months ended March 31, 2025 and 2024:
| Three Months Ended March 31, | ||
|---|---|---|
| (dollars in thousands, except per share amounts) | 2025 | 2024 |
| Numerator: | ||
| Net Income Available to Common Shareholders | $38,716 | $34,422 |
| Denominator: | ||
| Weighted Average Common Shares Outstanding - Basic | 39,554,834 | 39,350,390 |
| Dilutive Effect of Equity Based Awards | 321,572 | 276,073 |
| Weighted Average Common Shares Outstanding - Diluted | 39,876,406 | 39,626,463 |
| Earnings Per Common Share: | ||
| Basic | $0.98 | $0.87 |
| Diluted | $0.97 | $0.87 |
| Antidilutive Restricted Stock Outstanding | 122,291 | 11,566 |
Note 9. Business Segments
The Company’s business segments are defined as Consumer Banking, Commercial Banking, and Treasury and Other. The Company’s chief operating decision maker (“CODM”) is the Chairman and Chief Executive Officer. The CODM uses income from operations to evaluate the performance of the overall business and to allocate resources to each of the segments.
The Company's internal management accounting process, which is not necessarily comparable with the process used by any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for credit losses, and capital. This process is dynamic and requires certain allocations based on judgment and other subjective factors. Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP. Previously reported results have been reclassified to conform to the current reporting structure.
The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis. The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current interest rates and market conditions. Funds transfer pricing also serves to transfer interest rate risk to Treasury. However, the other business segments have some latitude to retain certain interest rate exposures related to customer pricing decisions within guidelines.
The provision for credit losses for the Consumer Banking and Commercial Banking business segments reflects the actual net charge-offs of those business segments. The amount of the consolidated provision for loan and lease losses is based on the CECL methodology that the Company used to estimate our consolidated Allowance. The residual provision for credit losses to arrive at the consolidated provision for credit losses is included in Treasury and Other.
Noninterest income and expense includes allocations from support units to business units. These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage.
The provision for income taxes is allocated to business segments using a 26% effective income tax rate. However, the provision for income taxes for the Leasing business unit (included in the Commercial Banking segment) and Auto Leasing portfolio and Pacific Century Life Insurance business unit (both included in the Consumer Banking segment) are assigned their actual effective income tax rates due to the unique relationship that income taxes have with their products. The residual income tax expense or benefit to arrive at the consolidated effective tax rate is included in Treasury and Other.
Consumer Banking
Consumer Banking offers a broad range of financial products and services, including loan and lease financing, deposit, and brokerage and insurance products; private banking and international client banking services; trust services; investment management; and institutional investment advisory services. Loan and lease products include residential mortgage loans, home equity lines of credit, automobile loans and leases, overdraft lines of credit, installment loans, small business loans and leases, and credit cards. Deposit products include checking, savings, and time deposit accounts. Brokerage and insurance offerings include equities, mutual funds, life insurance, and annuity products. Private banking (including international client banking) and Trust groups assist individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals. The investment management group manages portfolios utilizing a variety of investment products and the institutional client services group offers investment advice to corporations, government entities, and foundations. Products and services from Consumer Banking are delivered to customers through 50 branch locations and 316 ATMs throughout Hawai‘i and the West Pacific, a customer service center, and online and mobile banking services.
Commercial Banking
Commercial Banking offers products including commercial and industrial loans, commercial real estate loans, commercial lease financing, auto dealer financing, merchant services, deposit products and cash management services. Commercial lending and lease financing, deposit products, and cash management and merchant services are offered to middle-market and large companies in Hawai‘i and the West Pacific. Commercial Banking also offers lease financing and deposit products to government entities in Hawai‘i. Commercial real estate mortgages focus on investors, developers, and builders predominantly domiciled in Hawai‘i. Commercial Banking includes international banking which services Japanese, Korean, and Chinese commercial businesses owned by a foreign individual or entity, a U.S. corporate subsidiary of a foreign owner, or businesses where management prefers to speak a foreign language.
Treasury and Other
Treasury consists of corporate asset and liability management activities, including interest rate risk management and a foreign currency exchange business. This segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, and short and long-term borrowings. The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, and foreign exchange income related to customer-driven currency requests from merchants and island visitors. The net residual effect of the transfer pricing of assets and liabilities is included in Treasury and Other, along with the elimination of intercompany transactions.
Other organizational units (Technology, Operations, Marketing, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) provide a wide range of support to the Company’s other income earning segments. Expenses incurred by these support units are charged to the business segments through an internal cost allocation process. The cost allocation is included in Other Noninterest Expense in the table below.
Selected business segment financial information as of and for thethree months ended March 31, 2025 and 2024, were as follows:
| (dollars in thousands) | Consumer Banking | Commercial Banking | Treasury and Other | Consolidated Total |
|---|---|---|---|---|
| Net Interest Income (Expense) | $95,624 | $55,574 | $(25,391) | $125,807 |
| Provision for (Recapture of) Credit Losses | 3,295 | 1,108 | (1,153) | 3,250 |
| Net Interest Income (Expense) After Provision for Credit Losses | 92,329 | 54,466 | (24,238) | 122,557 |
| Noninterest Income | 33,498 | 7,734 | 2,826 | 44,058 |
| Salaries and Benefits | 21,105 | 5,360 | 36,419 | 62,884 |
| Net Occupancy | 7,067 | 400 | 3,092 | 10,559 |
| Other Noninterest Expense | 58,202 | 13,882 | (35,068) | 37,016 |
| Noninterest Expense | 86,374 | 19,642 | 4,443 | 110,459 |
| Income (Loss) Before Income Taxes | 39,453 | 42,558 | (25,855) | 56,156 |
| Provision (Benefit) for Income Taxes | 10,001 | 10,869 | (8,699) | 12,171 |
| Net Income (Loss) | $29,452 | $31,689 | $(17,156) | $43,985 |
| Total Assets as of March 31, 2025 | $8,246,158 | $6,219,971 | $9,418,927 | $23,885,056 |
| Net Interest Income (Expense) | $96,994 | $51,493 | $(34,549) | $113,938 |
| Provision for (Recapture of) Credit Losses | 2,287 | (6) | (281) | 2,000 |
| Net Interest Income (Expense) After Provision for Credit Losses | 94,707 | 51,499 | (34,268) | 111,938 |
| Noninterest Income | 31,982 | 6,794 | 3,509 | 42,285 |
| Salaries and Benefits | 20,917 | 5,516 | 31,782 | 58,215 |
| Net Occupancy | 6,864 | 447 | 3,145 | 10,456 |
| Other Noninterest Expense | 54,924 | 12,680 | (30,416) | 37,188 |
| Noninterest Expense | 82,705 | 18,643 | 4,511 | 105,859 |
| Income (Loss) Before Income Taxes | 43,984 | 39,650 | (35,270) | 48,364 |
| Provision (Benefit) for Income Taxes | 11,181 | 10,008 | (9,216) | 11,973 |
| Net Income (Loss) | $32,803 | $29,642 | $(26,054) | $36,391 |
| Total Assets as of March 31, 2024 | $8,396,623 | $5,830,056 | $9,194,181 | $23,420,860 |
Certain prior period information has been reclassified to conform to current presentation.
Note 10. Derivative Financial Instruments
The Company uses derivative instruments to manage its exposure to market risks, including interest rate risk, and to assist customers with their risk management objectives. The Company designates certain derivatives as hedging instruments in a qualifying hedge accounting relationship, while other derivatives serve as economic hedges that do not qualify for hedge accounting.
The Company enters into certain interest rate swap contracts that are matched to closed portfolios of fixed-rate residential mortgage loans and available-for-sale investment securities. These contracts have been designated as hedging instruments to hedge the risk of changes in the fair value of the underlying loans or investment securities due to changes in interest rates. The related contracts are structured so that the notional amounts reduce over time to generally match the expected amortization of the underlying loan or investment security.
The notional amount and fair value of the Company’s derivative financial instruments as of March 31, 2025, and December 31, 2024 were as follows:
| March 31, 2025 | December 31, 2024 | |||
|---|---|---|---|---|
| (dollars in thousands) | Notional Amount | Fair Value | Notional Amount | Fair Value |
| Derivatives designated as hedging instruments | ||||
| Interest Rate Swap Agreements 1 | $2,000,000 | $(9,006) | $2,000,000 | $2,738 |
| Derivatives not designated as hedging instruments | ||||
| Interest Rate Lock Commitments | 2,470 | 58 | 1,534 | 34 |
| Forward Commitments | 4,836 | (15) | 3,517 | 6 |
| Interest Rate Swap Agreements | ||||
| Receive Fixed/Pay Variable Swaps | 2,192,824 | (100,625) | 2,123,665 | (136,218) |
| Pay Fixed/Receive Variable Swaps | 2,192,824 | 100,513 | 2,123,665 | 136,125 |
| Conversion Rate Swap Agreements 2 | 106,672 | NA | 96,466 | NA |
| Makewhole Agreements 3 | 72,647 | NA | 65,763 | NA |
As of March 31, 2025 and December 31, 2024, the amounts presented in the table above exclude forward starting swaps with a notional value of$300 million and a fair value of$2.4 million and $4.7 million, respectively. These swaps are scheduled to begin between August 2025 and March 2026.
The conversion rate swap agreements were valued atzero as further reductions to the conversion rate were not reasonably estimable.
The makewhole agreements were valued atzero as the like lihood of a payment required to the buyer was not reasonably estimable.
The following table presents the Company’s derivative financial instruments, their fair values, and their location in the unaudited consolidated statements of condition as of March 31, 2025 and December 31, 2024:
| March 31, 2025 | December 31, 2024 | |||
|---|---|---|---|---|
| (dollars in thousands) | Asset Derivatives 1 | Liability Derivatives 1 | Asset Derivatives 1 | Liability Derivatives 1 |
| Interest Rate Swap Agreements | ||||
| Not designated as hedging instruments | $120,021 | $120,133 | $146,923 | $147,016 |
| Designated as hedging instruments | 5,604 | 12,177 | 14,507 | 7,039 |
| 125,625 | 132,310 | 161,430 | 154,055 | |
| Derivatives not designated as hedging instruments | ||||
| Interest Rate Lock Commitments | 58 | — | 34 | — |
| Forward Commitments | — | 15 | 9 | 3 |
| Total Derivatives | $125,683 | $132,325 | $161,473 | $154,058 |
Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the unaudited consolidated statements of condition. Derivatives are recognized on the Company's unaudited consolidated statements of condition at fair value.
The following table presents the Company’s derivative financial instruments and the amount and location of the net gains or losses recognized in the unaudited consolidated statements of income for thethree months ended March 31, 2025 and 2024:
| Location of Net Gains (Losses) · Three Months Ended March 31, | |||
|---|---|---|---|
| (dollars in thousands) | Recognized in the Statements of Income | 2025 | 2024 |
| Derivatives designated as hedging instruments | |||
| Recognized on Interest Rate Swap Agreements | Interest Income on Investment Securities Available-for-Sale | $(5,662) | $16,893 |
| Recognized on Hedged Item | Interest Income on Investment Securities Available-for-Sale | 5,673 | (17,002) |
| Net Cash Settlements | Interest Income on Investment Securities Available-for-Sale | (1,868) | 2,722 |
| Recognized on Interest Rate Swap Agreements | Interest and Fees on Loans and Leases | (8,379) | 22,603 |
| Recognized on Hedged Item | Interest and Fees on Loans and Leases | 8,372 | (22,751) |
| Net Cash Settlements | Interest and Fees on Loans and Leases | 1,533 | 3,348 |
| Derivatives not designated as hedging instruments | |||
| Interest Rate Lock Commitments | Mortgage Banking | 200 | 123 |
| Forward Commitments | Mortgage Banking | (35) | 96 |
| Interest Rate Swap Agreements | Other Noninterest Income | (18) | 44 |
| Conversion Rate Swap Agreement | Investment Securities Gains (Losses), Net | (578) | — |
| Total | $(762) | $6,076 | |
The following amounts were recorded on the unaudited consolidated statements of condition related to the cumulative basis adjustment for fair value hedges as of March 31, 2025 and December 31, 2024:
| Line Item in the Unaudited Consolidated Statements of Condition | Carrying Amount of the Hedged Assets | Cumulative Amount of Fair Value Hedging Adjustment Included In the Carrying Amount of the Hedged Assets | ||
|---|---|---|---|---|
| (dollars in thousands) | March 31, 2025 | December 31, 2024 | March 31, 2025 | December 31, 2024 |
| Investment Securities, Available-for-Sale 1 | $1,005,268 | $999,594 | $5,268 | $(406) |
| Loans and Leases 2 | 1,301,042 | 1,292,670 | 1,042 | (7,330) |
1 These amounts were included in the fair value of closed portfolios of investment securities, AFS used to designate hedging relationships in which the hedged item is the stated amount of assets in the closed portfolios anticipated to be outstanding for the designated hedge period. As of March 31, 2025 and December 31, 2024, the fair value of the closed portfolios used in these hedging relationships was$1.6 billion and $1.7 billion, respectively.
2 These amounts were included in the amortized cost basis of closed portfolios of loans used to designate hedging relationships in which the hedged item is the stated amount of assets in the closed portfolios anticipated to be outstanding for the designated hedge period. As of March 31, 2025 and December 31, 2024, the amortized cost basis of the closed portfolios used in these hedging relationships was$2.9 billion and$3.0 billion, respectively.
Derivatives Not Designated as Hedging Instruments
Interest Rate Lock Commitments/Forward Commitments
The Company enters into interest rate lock commitments (“IRLCs”) for residential mortgage loans which commit us to lend funds to a potential borrower at a specific interest rate and within a specified period of time. IRLCs that relate to the origination of mortgage loans that will be held for sale are considered derivative financial instruments under applicable accounting guidance. Outstanding IRLCs expose the Company to the risk that the price of the mortgage loans underlying the commitments may decline due to increases in mortgage interest rates from inception of the rate lock to the funding of the loan. To mitigate this risk, the Company utilizes forward commitments as economic hedges against the potential decreases in the values of the loans held for sale. IRLCs and forward commitments are free-standing derivatives which are carried at fair value with changes recorded in the mortgage banking component of noninterest income in the Company’s consolidated statements of income.
Interest Rate Swap Agreements
The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers. The Company mitigates the risk of entering into these agreements by entering into equal and offsetting interest rate swap agreements with highly rated third-party financial institutions. The interest rate swap agreements are free-standing derivatives and are recorded at fair value in the Company’s unaudited consolidated statements of condition (asset positions are included in other assets and liability positions are included in other liabilities). The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes. The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract. Collateral, usually in the form of cash and marketable securities, is posted by the party (i.e., the Company or the financial institution counterparty) with net liability positions in accordance with contract thresholds. The Company had net asset positions with its financial institution counterparties totaling$100.5 million and $136.1 million as of March 31, 2025 and December 31, 2024, respectively.
Conversion Rate Swap Agreements
As certain sales of Visa Class B restricted shares were completed, the Company entered into a conversion rate swap agreement with the buyer that requires payment to the buyer in the event Visa further reduces the conversion ratio of Class B into Class A unrestricted common shares. In the event of Visa increasing the conversion ratio, the buyer would be required to make payment to the Company. As of March 31, 2025 and December 31, 2024, the conversion rate swap agreement was valued atzero (i.e., no contingent liability recorded) as further reductions to the conversion ratio were deemed not reasonably estimable by management.
Makewhole Agreements
In 2024, the Company entered into makewhole agreements with certain buyers of its Visa Class B restricted shares that reduces the payments that would be required pursuant to the conversion rate swap agreement described above, but would require payment to the buyer in the event Visa requires additional legal reserves to settle ongoing litigation. As of March 31, 2025 and December 31, 2024, the makewhole agreements were valuedat zero (i.e., no contingent liability recorded) as the likelihood of the Company being required to make a payment to the buyer is not reasonably estimable by management.
Derivatives Designated as Hedging Instruments
Fair Value Hedges
The Company is exposed to changes in the fair value of fixed-rate assets due to changes in benchmark interest rates. The Company entered into pay-fixed and receive-floating interest rate swaps to manage its exposure to changes in fair value of its AFS investment securities and fixed rate loans. These interest rate swaps are designated as fair value hedges using the portfolio layer method. The Company receives variable-rate interest payments in exchange for making fixed-rate payments over the lives of the contracts without exchanging the notional amounts. The fair value hedges are recorded as components of other assets and other liabilities in the Company’s unaudited consolidated statements of financial condition. The gain or loss on these derivatives, as well as the offsetting loss or gain on the hedged items attributable to the hedged risk are recognized in interest income in the Company’s unaudited consolidated statements of income.
Note 11. Commitments and Contingencies
The Company’s credit commitments as of March 31, 2025 and December 31, 2024, were as follows:
| (dollars in thousands) | March 31, 2025 | December 31, 2024 |
|---|---|---|
| Unfunded Commitments to Extend Credit | $3,163,328 | $3,128,272 |
| Standby Letters of Credit | 91,309 | 96,484 |
| Commercial Letters of Credit | 13,768 | 9,339 |
| Total | $3,268,405 | $3,234,095 |
Unfunded Commitments to Extend Credit
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of the terms or conditions established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements.
Standby and Commercial Letters of Credit
Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third-party. Standby letters of credit generally become payable upon the failure of the customer to perform according to the terms of the underlying contract with the third-party, while commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and a third party. The contractual amount of these letters of credit represents the maximum potential future payments guaranteed by the Company. The Company has recourse against the customer for any amount it is required to pay to a third-party under a standby letter of credit, and generally holds cash or deposits as collateral on those standby letters of credit for which collateral is deemed necessary. Assets valued at$76.6 million secured certain specifically identified standby letters of credit as of March 31, 2025. As of March 31, 2025, the standby and commercial letters of credit had remaining terms ranging from 1 to 13 months.
Contingencies
The Company is subject to various pending and threatened legal proceedings arising out of the normal course of business or operations. On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with outstanding legal proceedings using the most recent information available. On a case-by-case basis, reserves are established for those legal claims for which it is probable that a loss will be incurred, and the amount of such loss can be reasonably estimated. Based on information currently available, management believes that the eventual outcome of these claims against the Company will not be materially in excess of such amounts reserved by the Company. However, in the event of unexpected future developments, it is possible that the ultimate resolution of these matters may result in a loss that materially exceeds the reserves established by the Company.
Note 12. Fair Value of Assets and Liabilities
Fair Value Hierarchy
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date. GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:
| Level 1: | Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets. A quoted price in an active market provides the most reliable evidence of fair value and is used to measure fair value whenever available. A contractually binding sales price also provides reliable evidence of fair value. |
|---|---|
| Level 2: | Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market. |
| Level 3: | Inputs to the valuation methodology are unobservable and significant to the fair value measurement; inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that require significant management judgment or estimation, some of which may be internally developed. |
In some instances, an instrument may fall into multiple levels of the fair value hierarchy. In such instances, the instrument’s level within the fair value hierarchy is based on the lowest of the three levels (with Level 3 being the lowest) that is significant to the fair value measurement. Our assessment of the significance of an input requires judgment and considers factors specific to the instrument.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Investment Securities Available-for-Sale
Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury, as quoted prices were available, unadjusted, for identical securities in active markets. Level 2 investment securities were primarily comprised of debt securities issued by the Small Business Administration, states and municipalities, corporations, as well as mortgage-backed securities and collateralized mortgage obligations issued by government agencies and government-sponsored enterprises. Fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models. In cases where there may be limited or less transparent information provided by the Company’s third party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third party broker quotes.
Loans Held for Sale
The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets, and therefore, is classified as a Level 2 measurement.
Mortgage Servicing Rights
The Company estimates the fair value of mortgage servicing rights accounted for under the fair value measurement method by using a discounted cash flow model to calculate the present value of estimated future net servicing income. The Company stratifies its mortgage servicing portfolio on the basis of loan type. The assumptions used in the discounted cash flow model are those that the Company believes market participants would use in estimating future net servicing income. Significant assumptions in the valuation of mortgage servicing rights include estimated loan repayment rates, the discount rate, servicing costs, and the timing of cash flows, among other factors. Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.
Other Assets
Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements. Quoted prices for these investments, primarily in mutual funds, are available in active markets. Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.
Derivative Financial Instruments
Derivative financial instruments recorded at fair value on a recurring basis are comprised of IRLCs, forward commitments, interest rate swap agreements, and Visa Class B to Class A shares conversion rate swap and makewhole agreements. The fair values of IRLCs are calculated based on the value of the underlying loan held for sale, which in turn is based on quoted prices for similar loans in the secondary market. However, this value is adjusted by a factor which considers the likelihood that the loan in a locked position will ultimately close. This factor, the closing ratio, is derived from the Bank’s internal data and is adjusted using significant management judgment. As such, IRLCs are classified as Level 3 measurements. Forward commitments are classified as Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period.
The fair values of interest rate swap agreements are calculated using a discounted cash flow approach and utilize Level 2 observable inputs such as a market yield curve, effective date, maturity date, notional amount, and stated interest rate. The valuation methodology for interest rate swaps with financial institution counterparties (and the related customer interest rate swaps) is based on the Secured Overnight Financing Rate (“SOFR”). Thus, the fair values of interest rate swaps are classified as a Level 2 measurement. The fair value of the Visa Class B restricted shares to Class A unrestricted common shares conversion rate swap agreements represent the amount owed by the Company to the buyer of the Visa Class B shares as a result of a reduction of the conversion ratio subsequent to the sales date. As of March 31, 2025 and December 31, 2024, the conversion rate swap agreements were valued atzero as reductions to the conversion ratio were not reasonably estimable by management. See Note 10 Derivative Financial Instruments for more information. The fair value of the makewhole agreements represent the amount owed by the Company to the buyer of the Visa Class B shares in the event Visa requires additional legal reserves to settle ongoing litigation. As of March 31, 2025, the makewhole agreements were valuedat zero as the likelihood of the Company being required to make a payment to the buyer is not reasonably estimable by management.
The Company is exposed to credit risk if borrowers or counterparties fail to perform. The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements. The Company generally enters into transactions with borrowers of high credit quality and counterparties that carry high quality credit ratings.
The Table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of March 31, 2025 and December 31, 2024.
| Quoted Prices in Active Markets for Identical Assets or Liabilities · Significant Other Observable Inputs · Significant Unobservable Inputs | ||||
|---|---|---|---|---|
| (dollars in thousands) | (Level 1) | (Level 2) | (Level 3) | Total |
| Assets: | ||||
| Investment Securities Available-for-Sale | ||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $132,509 | $94,887 | $— | $227,396 |
| Debt Securities Issued by States and Political Subdivisions | — | 64,996 | — | 64,996 |
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | — | 1,336 | — | 1,336 |
| Debt Securities Issued by Corporations | — | 700,472 | — | 700,472 |
| Collateralized Mortgage Obligations Issued by: | ||||
| Residential - Government Agencies or Sponsored Enterprises | — | 1,008,504 | — | 1,008,504 |
| Commercial - Government Agencies or Sponsored Agencies | — | 309,050 | — | 309,050 |
| Total Collateralized Mortgage Obligations | — | 1,317,554 | — | 1,317,554 |
| Mortgage-Backed Securities: | ||||
| Residential - Government Agencies or Sponsored Enterprises | — | 575,265 | — | 575,265 |
| Total Investment Securities Available-for-Sale | 132,509 | 2,754,510 | — | 2,887,019 |
| Loans Held for Sale | — | 2,640 | — | 2,640 |
| Mortgage Servicing Rights | — | — | 628 | 628 |
| Other Assets | 15,287 | — | — | 15,287 |
| Derivatives 1 | — | 125,625 | 58 | 125,683 |
| Total Assets Measured at Fair Value on a Recurring Basis as of March 31, 2025 | $147,796 | $2,882,775 | $686 | $3,031,257 |
| Liabilities: | ||||
| Derivatives 1 | $— | $132,325 | $— | $132,325 |
| Total Liabilities Measured at Fair Value on a Recurring Basis as of March 31, 2025 | $— | $132,325 | $— | $132,325 |
| Assets: | ||||
| Investment Securities Available-for-Sale | ||||
| Debt Securities Issued by the U.S. Treasury and Government Agencies | $150,389 | $98,683 | $— | $249,072 |
| Debt Securities Issued by States and Political Subdivisions | — | 63,859 | — | 63,859 |
| Debt Securities Issued by U.S. Government-Sponsored Enterprises | — | 1,464 | — | 1,464 |
| Debt Securities Issued by Corporations | — | 671,675 | — | 671,675 |
| Collateralized Mortgage Obligations Issued by: | ||||
| Residential - Government Agencies or Sponsored Enterprises | — | 935,220 | — | 935,220 |
| Commercial - Government Agencies or Sponsored Agencies | — | 283,474 | — | 283,474 |
| Total Collateralized Mortgage Obligations | — | 1,218,694 | — | 1,218,694 |
| Mortgage-Backed Securities Issued by: | ||||
| Residential - Government Agencies or Sponsored Enterprises | — | 484,764 | — | 484,764 |
| Total Investment Securities Available-for-Sale | 150,389 | 2,539,139 | — | 2,689,528 |
| Loans Held for Sale | — | 2,150 | — | 2,150 |
| Mortgage Servicing Rights | — | — | 647 | 647 |
| Other Assets | 18,155 | — | — | 18,155 |
| Derivatives 1 | — | 161,439 | 34 | 161,473 |
| Total Assets Measured at Fair Value on a Recurring Basis as of December 31, 2024 | $168,544 | $2,702,728 | $681 | $2,871,953 |
| Liabilities: | ||||
| Derivatives 1 | $— | $154,058 | $— | $154,058 |
| Total Liabilities Measured at Fair Value on a Recurring Basis as of December 31, 2024 | $— | $154,058 | $— | $154,058 |
1 The fair value of each class of derivatives is shown in Note 10 Derivative Financial Instruments.
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets. As of March 31, 2025 and December 31, 2024, there were no assets or liabilities with nonrecurring fair value adjustments. Additionally, there were no nonrecurring fair value adjustments during the three months ended March 31, 2025 and 2024.
Fair Value Option
The following table reflects the difference between the aggregate fair value and the aggregate unpaid principal balance of the Company’s residential mortgage loans held for sale as of March 31, 2025 and December 31, 2024.
| (dollars in thousands) | Aggregate Fair Value | Aggregate Unpaid Principal | Aggregate Fair Value Less Aggregate Unpaid Principal |
|---|---|---|---|
| Loans Held for Sale | $2,640 | $2,586 | $54 |
| Loans Held for Sale | $2,150 | $2,109 | $41 |
Changes in the estimated fair value of residential mortgage loans held for sale are reported as a component of mortgage banking income in the Company’s unaudited consolidated statements of income. For the three months ended March 31, 2025 and 2024, the net gains or losses from the change in fair value of the Company’s residential mortgage loans held for sale were immaterial.
Financial Instruments Not Recorded at Fair Value on a Recurring Basis
The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments not recorded at fair value on a recurring basis as of March 31, 2025 and December 31, 2024. This table excludes financial instruments for which the carrying amount approximates fair value. For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization. For non-marketable equity securities such as Federal Home Loan Bank of Des Moines and Federal Reserve Bank stock, the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution. For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is the estimate of fair value due to these products having no stated maturity.
| Fair Value Measurements | |||||
|---|---|---|---|---|---|
| (dollars in thousands) | Carrying Amount | Fair Value | Quoted Prices in Active Markets for Identical Assets or Liabilities(Level 1) | Significant Other Observable Inputs(Level 2) | Significant Unobservable Inputs (Level 3) |
| Financial Instruments - Assets | |||||
| Investment Securities Held-to-Maturity | $4,535,108 | $3,823,655 | $119,571 | $3,704,084 | $— |
| Loans | 13,815,211 | 13,111,245 | — | — | 13,111,245 |
| Financial Instruments - Liabilities | |||||
| Time Deposits | 3,038,894 | 3,029,831 | — | 3,029,831 | — |
| Securities Sold Under Agreements to Repurchase | 50,000 | 51,407 | — | 51,407 | — |
| Other Debt 1 | 550,000 | 543,692 | — | 543,692 | — |
| Financial Instruments – Assets | |||||
| Investment Securities Held-to-Maturity | $4,618,543 | $3,820,882 | $116,941 | $3,703,941 | $— |
| Loans | 13,777,756 | 12,908,626 | — | — | 12,908,626 |
| Financial Instruments – Liabilities | |||||
| Time Deposits | 3,059,575 | 3,050,583 | — | 3,050,583 | — |
| Securities Sold Under Agreements to Repurchase | 100,000 | 101,478 | — | 101,478 | — |
| Other Debt 1 | 550,000 | 538,808 | — | 538,808 | — |
Excludes finance lease obligations
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.